BEIJING, Dec. 7, 2020
/PRNewswire/ -- Gridsum Holding Inc. ("Gridsum" or the "Company")
(NASDAQ:GSUM), a leading provider of cloud-based big-data analytics
and artificial intelligence ("AI") solutions in China, today reported its unaudited financial
results for the six months ended June 30,
2020.
First Half of
2020 Highlights
- Net revenues increased 1% to RMB129.4
million (US$18.3 million),
from RMB128.4 million in the comparable period of
2019.
- Net loss attributable to Gridsum's ordinary shareholders
was RMB180.7 million (US$25.6
million), compared with RMB284.9 million in the same
period of 2019.
First Half of 2020 Financial
Results
REVENUES: Net revenues increased 1%
to RMB129.4 million (US$18.3
million) from RMB128.4 million in the comparable
period of 2019.
Enterprise revenues were RMB81.9
million (US$11.6 million),
representing a decrease of 31% compared with the comparable period
in 2019, primarily due to the Company's ongoing strategic
restructuring towards a focus on higher growth and ultimately
higher margin solutions such as Legal and IIoT solution services.
Enterprise revenues were also impacted by a softening Chinese
macroeconomic environment and a decrease in consumer demand.
E-Government and other revenues increased 307% to RMB48.5
million (US$6.9 million)
from RMB11.9 million in the comparable period of 2019.
The increase was primarily due to the rapid growth of the Company's
Legal solutions business, which accounted for a double-digit
percentage of total revenues in the first half of 2020, compared to
a low single-digit percentage of total revenues in the comparable
period of 2019.
COST OF REVENUES: Cost of revenues increased
18% to RMB44.6 million (US$6.3
million), compared with RMB37.8 million in the
comparable period of 2019.
GROSS PROFIT AND GROSS MARGIN: Gross profit
decreased 6% to RMB84.8 million (US$12.0 million) from RMB90.6
million in the comparable period of 2019. Gross margin
decreased to 65.5% from 70.6%, mainly due to the change in revenue
mix from our strategic restructuring combined with the inherently
time-lagged nature of costs versus revenues.
OPERATING EXPENSES: Total operating expenses
decreased 38% to RMB232.4
million (US$32.9 million) from
RMB374.8 million in the
comparable period of 2019, reflecting the Company's continued
change in business mix and other impacts associated with the
Company's continued strategic restructuring.
- Sales and marketing expenses decreased 36% to RMB48.3 million (US$6.8
million) from RMB75.0 million
in the comparable period of 2019. The decrease was primarily due to
a RMB18.3 million decrease in staff
costs, a RMB4.3 million decrease in
entertainment expenses, and a RMB2.3
million decrease in travel expenses.
- Research and development expenses decreased 49% to RMB94.1 million (US$13.3
million) from RMB183.1 million
in the comparable period of 2019. The decrease primarily reflected
the Company moving past the peak of front-end investment into its
industrial AI and IIoT platforms.
- General and administrative expenses decreased 23% to
RMB90.0 million (US$12.7 million) from RMB116.8 million in the comparable period of
2019. The decrease was primarily due to a RMB9.8 million decrease in staff costs.
LOSS FROM OPERATIONS: Loss from operations
was RMB147.6 million (US$20.9
million), compared with RMB284.2 million in the comparable period of
2019.
NET LOSS ATTRIBUTABLE TO GRIDSUM'S ORDINARY
SHAREHOLDERS: Net loss attributable
to Gridsum's ordinary shareholders was RMB180.7
million (US$25.6 million), compared
with RMB284.9 million in the comparable period of
2019.
NON-GAAP NET LOSS ATTRIBUTABLE TO GRIDSUM'S ORDINARY
SHAREHOLDERS: Non-GAAP net loss attributable
to Gridsum's ordinary shareholders, which is defined as
net loss attributable to Gridsum's ordinary shareholders
before share-based compensation expenses, was RMB159.7
million (US$22.6 million),
compared with RMB253.5 million in the comparable period
of 2019.
EBITDA: Loss before interest, income tax,
depreciation and amortization was RMB125.5
million (US$17.8 million),
compared with RMB275.4 million in the comparable period
of 2019.
ADJUSTED EBITDA: Adjusted loss before
interest, income tax, depreciation and amortization, which excludes
share-based compensation expenses, was RMB104.4
million (US$14.8 million),
compared with RMB244.0 million in the comparable period
of 2019.
NET LOSS PER ADS ATTRIBUTABLE TO GRIDSUM'S ORDINARY
SHAREHOLDERS: Net loss per ADS attributable
to Gridsum's ordinary shareholders was RMB5.22
(US$0.74), compared
with RMB8.30 in the comparable period of 2019.
NON-GAAP NET LOSS PER ADS ATTRIBUTABLE TO GRIDSUM'S
ORDINARY SHAREHOLDERS: Non-GAAP net loss per ADS
attributable to Gridsum's ordinary shareholders
was RMB4.61 (US$0.65), compared
with RMB7.39 in the comparable period of 2019.
Each ADS represents one Class B ordinary share. For purposes of
determining net loss per ADS attributable
to Gridsum's ordinary shareholders, the weighted average
number of ordinary shares for the first half of 2020 was
34,622,313. As of June 30, 2020, the total number of ordinary
shares outstanding was 34,658,013.
Balance Sheet
As of June 30, 2020, the Company had cash and cash
equivalents of RMB10.4 million (US$1.5 million), and restricted cash
of RMB0.04 million (US$0.006
million).
Recent Developments
Going-Private Transaction
On October 1, 2020, the Company
announced that it had entered into an Agreement and Plan of Merger
(the "Merger Agreement") with Gridsum Corporation ("Parent"), and
Gridsum Growth Inc., a wholly owned Subsidiary of Parent ("Merger
Sub"), pursuant to which the Company will be acquired by an
investor consortium led by Mr. Guosheng Qi (the "Chairman"),
chairman of the board of directors of the Company (the
"Consortium") in an all-cash transaction that values the Company's
equity at approximately US$75.5
million (the "Merger").
Pursuant to the Merger Agreement, at the effective time of the
Merger (the "Effective Time"), each ordinary share of the Company
(each, a "Share") issued and outstanding immediately prior to the
Effective Time will be cancelled and cease to exist in exchange for
the right to receive US$2.00 in cash
without interest, and each outstanding American depositary share of
the Company (each, an "ADS," representing one class B ordinary
share of the Company) will be cancelled in exchange for the right
to receive US$2.00 in cash without
interest, except for (a) Shares (including Shares represented by
ADSs), Company's options and restricted share unit awards owned by
the Chairman, Mr. Guofa Yu and their
affiliates (the "Rollover Securityholders") which will be rolled
over in the transaction, (b) Shares (including Shares represented
by ADSs ) owned by Parent, Merger Sub, the Company (as treasury
shares, if any) or any of their direct or indirect wholly-owned
subsidiaries, (c) Shares (including Shares represented by ADSs )
reserved (but not yet allocated) by the Company for settlement upon
exercise or vesting of Company's options and/or restricted share
unit awards, and (d) Shares held by shareholders who have validly
exercised and not effectively withdrawn or lost their rights to
dissent from the merger pursuant to Section 238 of the Companies
Law of the Cayman Islands, which will be cancelled and cease to
exist in exchange for the right to receive the payment of fair
value of those dissenting shares in accordance with Section 238 of
the Companies Law of the Cayman Islands.
KANG BO SI NAN (BEIJING) TECHNOLOGY CO., LTD., a company
formed by the Consortium and the sole shareholder of Parent
("KBSN"), and the Rollover Securityholders intend to fund the
Merger with a combination of rollover equity and cash, and KBSN has
delivered copy of an executed equity commitment letter to the
Company.
The Board, acting upon the unanimous recommendation of a
committee of independent directors established by the Board (the
"Special Committee"), approved the Merger Agreement and the Merger
and resolved to recommend that the Company's shareholders vote to
authorize and approve the Merger Agreement and the Merger. The
Special Committee negotiated the terms of the Merger Agreement with
the assistance of its financial and legal advisors.
The Merger is currently expected to close in the first quarter
of 2021 and is subject to customary closing conditions, including
the receipt of certain PRC governmental approvals and the approval
of the Merger Agreement by an affirmative vote of holders of Shares
representing at least two-thirds of the voting power of the Shares
present and voting in person or by proxy at a meeting of the
Company's shareholders. The Rollover Securityholders have each
agreed to vote all of the Shares and ADSs they beneficially own,
which represent approximately 68% of the voting rights attached to
the outstanding Shares as of the date of the Merger Agreement, in
favor of the authorization and approval of the Merger Agreement and
the Merger. If completed, the Merger will result in the Company
becoming a privately held company, and its ADSs will no longer be
listed on The Nasdaq Global Select Market.
On November 24, 2020 The Company filed with the U.S.
Securities and Exchange Commission a Schedule 13E-3 transaction
statement, which attached as an exhibit a preliminary proxy
statement of the Company which, subject to completion, will be used
in connection with the extraordinary general meeting of the
Company's shareholders to be convened to vote on the Merger. Please
refer to the preliminary proxy statement for more information about
the Merger, the Company and the other participants in the Merger,
including the effects of the Merger on the Company and the effects
on it if the Merger is not completed.
Convertible Note Settlement
On May 5, 2018, the Company issued
to FutureX Innovation SPC (the "FutureX") a convertible note in the
principal amount of $40.0 million due
November 5, 2019 (the "Original
Note"), and bearing interest at the rate of 2.80% per year. On
March 3, 2020, the Company entered
into an extension agreement with FutureX, pursuant to which the
parties agreed, among other things, to extend the maturity date of
the Note to May 31, 2020 (the
Original Note as so amended and supplemented, the "Note"). The
Company has not yet repaid the Note.
On October 22, 2020, the Company
entered into a settlement agreement (the "Settlement Agreement") in
respect of the Note with FutureX, Parent, Merger Sub and KBSN.
Pursuant to the Settlement Agreement, the Company shall pay or
cause to be paid to FutureX a lump sum amount in cash equal to
US$46,000,000 (the "Settlement
Amount") on the earliest of (i) the closing of the Merger pursuant
to the Merger Agreement, or any other transaction having a similar
effect, (ii) the termination of the Merger Agreement, and (iii)
March 31, 2021, which may be extended
to June 30, 2021 by mutual written
consent of the Company and FutureX solely for the purpose of
satisfying certain closing conditions set forth in the Merger
Agreement (such earliest date, the "Settlement Date"). The equity
commitment by KBSN under the equity commitment letter issued by
KBSN on September 30, 2020 to Gridsum
Group Limited and Parent in connection with the Merger Agreement is
permitted to be used to fund the Settlement Amount. Upon full
payment of the Settlement Amount in accordance with the Settlement
Agreement, the Company will be deemed to have satisfied and
discharged in full and be released from its obligations under the
Note.
Under the Settlement Agreement, FutureX agrees that, between
October 22, 2020 and the Settlement
Date, it will not initiate any arbitration proceedings in
Hong Kong or serve any statutory
demand on the Company in the Cayman
Islands, or engage in any other punitive legal or other
action against the other parties to the Settlement Agreement which
would prevent the consummation of the Merger in accordance with the
Merger Agreement, in each case based on any claim arising from any
event of default or breach for non-payment of principal or interest
under the Note.
COVID-19
Since the beginning of 2020, China has experienced an outbreak of COVID-19,
a disease caused by a novel and highly contagious form of
coronavirus, which then spread throughout China and other parts of the world, including
the United States. On January 30, 2020, the World Health Organization
declared the outbreak of COVID-19 a "Public Health Emergency of
International Concern," and on March 11,
2020, the World Health Organization characterized the
outbreak as a "pandemic."
Government efforts to contain the spread of the coronavirus
through lockdowns of cities, business closures, travel restrictions
and emergency quarantines, among others, and responses by
businesses and individuals to reduce the risk of exposure to
infection, including reduced travel, cancellation of meetings and
events, and implementation of work-at-home policies, among others,
have caused significant disruptions to the global economy and
normal business operations across a substantial list of sectors and
countries. The foregoing adversely affected business confidence,
consumer sentiment and economic activity, and have been, and may
continue to be, accompanied by significant volatility in financial
and commodity markets. The spread of the coronavirus is also likely
to have broader macroeconomic implications, including reduced
levels of economic growth and possibly a global recession, the
effects of which will likely be felt well beyond the time the
spread of infection is contained.
Substantially all of the Company's operations are conducted in
China and substantially all of the
Company's revenues are generated in China. In response to the intensifying efforts
to contain the spread of COVID-19, the Chinese government took
certain emergency measures, including extension of the Lunar New
Year holidays, implementation of travel bans, blockade of certain
roads and closure of factories and businesses, and may continue to
take further measures to keep this epidemic outbreak in check. From
January 2020 to February 2020, the Company temporarily closed all
of its corporate offices and requested all employees to work
remotely. This outbreak of communicable diseases has caused, and
may continue to cause companies, including the Company and certain
of its customers, and other stakeholders, to implement temporary
adjustment of work schemes allowing employees to work from home and
adopt remote collaboration.
In particular, the outbreak of COVID-19 has caused a significant
number of the Company's marketing automation customers to reduce
their marketing budgets, which has negatively affected the
Company's marketing-related solutions revenues and financial
performance generally. Consequently, the COVID-19 outbreak and any
measures to combat the spread of the virus, and their aftermath,
has adversely affected, and may continue to adversely affect, the
Company's business operations, financial condition, operating
results and cash flow.
Following the outbreak of COVID-19, the Company has seen
particular and immediate impacts in its operations, including a
significant slowdown in the customer sales origination and renewal
cycle, increased timeframes to accomplish key tasks and incremental
challenges in collecting accounts receivable in a timely manner. It
has hence caused material negative impacts to the Company's net
revenues and liquidity position. The Company expects these and
other negative impacts as a result of COVID-19 to continue to
adversely affect our business operations, results of operation and
financial position through 2020 and potentially in future periods,
and the magnitude of the impact will depend on future developments,
which are highly uncertain and cannot be predicted.
Exchange Rate
This announcement contains translations of certain RMB amounts
into U.S. Dollars ("US$") at specified rates solely for the
convenience of the reader. Unless otherwise stated, all
translations from RMB to US$ were made at the rate
of RMB7.0651 to US$1.00, the
noon buying rate in effect on June 30, 2020 in the H.10
statistical release of the Federal Reserve Board. The Company makes
no representation that the RMB or US$ amounts referred could be
converted into US$ or RMB, as the case may be, at any particular
rate or at all.
Use of Non-GAAP Financial Measures
In evaluating the Company's business, the Company considers and
uses the following non-GAAP financial measures as supplemental
measures to review and assess the Company's operating performance:
non-GAAP net loss attributable to Gridsum's ordinary shareholders,
non-GAAP net loss per share attributable to Gridsum's ordinary
shareholders, non-GAAP net loss per ADS attributable to Gridsum's
ordinary shareholders, EBITDA and adjusted EBITDA. The presentation
of these non-GAAP financial measures is not intended to be
considered in isolation or as a substitute for the financial
information prepared in accordance with U.S. GAAP. Non-GAAP net
loss attributable to Gridsum's ordinary shareholders is net loss
attributable to Gridsum's ordinary shareholders before share-based
compensation, non-GAAP net loss per share attributable to Gridsum's
ordinary shareholders is the per share equivalent and non-GAAP net
loss per ADS attributable to Gridsum's ordinary shareholders is the
per ADS equivalent, EBITDA is net loss before interest income and
expenses, income tax expenses and depreciation expenses, and
adjusted EBITDA is EBITDA before share-based compensation.
The Company presents these non-GAAP financial measures because
they are used by the Company's management to evaluate the Company's
operating performance and formulate the Company's business plans.
These non-GAAP financial measures enable the Company's management
to assess the Company's operating results without considering the
impact of non-cash charges, including depreciation expenses and
share-based compensation, and without considering the impact of
non-operating items such as interest income and expenses and income
tax expenses. The Company also believes that the use of these
non-GAAP measures facilitates investors' assessment of the
Company's operating performance.
These non-GAAP financial measures are not defined under U.S.
GAAP and are not presented in accordance with U.S. GAAP. These
non-GAAP financial measures have limitations as analytical tools.
One of the key limitations of using these non-GAAP financial
measures is that they do not reflect all items of income and
expense that affect the Company's operations. Interest income and
expenses, income tax expenses, depreciation expenses and
share-based compensation have been and may continue to be incurred
in the Company's business and are not reflected in the presentation
of adjusted EBITDA. Further, these non-GAAP financial measures may
differ from the non-GAAP financial measures used by other
companies, including Gridsum's peer companies, so their utility for
comparison purposes may be limited.
The Company compensates for these limitations by reconciling the
Company's non-GAAP financial measures to the most directly
comparable U.S. GAAP financial measures, which should be considered
when evaluating the Company's performance. Investors are encouraged
to review the Company's financial information in its entirety and
not rely on a single financial measure. A reconciliation of these
non-GAAP financial measures to their closest U.S. GAAP financial
measures appears at the end of this release.
About Gridsum
Gridsum Holding Inc. (NASDAQ: GSUM) is a leading provider of
cloud-based big-data analytics and AI solutions for multinational
and domestic enterprises and government agencies in China. Gridsum's core technology, the Gridsum
Big Data Platform and the Gridsum Prophet: Enterprise AI Engine, is
built on a distributed computing framework and performs real-time
multi-dimensional correlation analysis of both structured and
unstructured data. This enables Gridsum's customers to identify
complex relationships within their data and gain new insights that
help them make better business decisions. The Company is named
"Gridsum" to symbolize the combination of distributed computing
(Grid) and analytics (sum). As a digital intelligence pioneer, the
Company's mission is to help enterprises and government
organizations in China use data in
new and powerful ways to make better-informed decisions and be more
productive.
For more information, please
visit http://www.gridsum.com/.
Safe Harbor Statement
This announcement contains forward-looking statements. These
forward-looking statements are made under the "safe harbor"
provisions of the U.S. Private Securities Litigation Reform Act of
1995. These statements can be identified by terminology such as
"may," "will," "expects," "anticipates," "aims," "future,"
"intends," "plans," "believes," "estimates," "likely to" and
similar statements. Forward-looking statements involve inherent
risks and uncertainties. Many factors could cause actual results to
differ materially from those contained in any forward-looking
statement, including but not limited to the substantial doubt about
our ability to continue as a going concern, duration and impact of
the COVID-19 pandemically, general economic conditions in
China, unexpected difficulties in
pursuit of our business strategy, unpredictable demand for
solutions we have developed, difficulties keeping and strengthening
relationships with existing customers or expanding our customer
base, availability of additional capital when needed, uncertainties
associated with our repayment or settlement of indebtedness, and
uncertainties as to how the Company's shareholders will vote at the
extraordinary general meeting in connection with the Merger, the
possibility that competing offers will be made, the possibility
that financing for the Merger may not be available, the possibility
that various closing conditions for the Merger may not be satisfied
or waived, and other risks and uncertainties discussed in documents
filed with the U.S. Securities and Exchange Commission by the
Company. Further information regarding these and other risks is
included in Gridsum's annual report on Form 20-F and other reports
filed with, or furnished to, the U.S. Securities and Exchange
Commission. All information provided in this press release is as of
the date of this press release, and Gridsum undertakes no duty to
update such information except as required under applicable
law.
Investor Relations
Gridsum
ir@gridsum.com
Christensen
In China
Mr. Eric Yuan
Phone: +86-10-5900-1548
Email: Eyuan@christensenir.com
In U.S.
Mr. Tip Fleming
Phone: +1 917 412 3333
Email: tfleming@christensenir.com
GRIDSUM
HOLDING INC.
|
|
CONSOLIDATED
BALANCE SHEETS
|
|
(All amounts in
thousands, unaudited)
|
|
|
|
|
|
|
|
|
As
of
|
|
|
|
December 31,
|
June 30,
|
June 30,
|
|
|
2019
|
2020
|
2020
|
|
Assets
|
RMB
|
RMB
|
USD
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
25,206
|
10,420
|
1,475
|
|
Restricted
cash
|
1,389
|
40
|
6
|
|
Accounts receivable,
net
|
191,299
|
141,191
|
19,984
|
|
Prepayments and other
current assets
|
117,269
|
100,846
|
14,274
|
|
Notes
Receivable
|
3,753
|
1,144
|
162
|
|
Total current
assets
|
338,916
|
253,641
|
35,901
|
|
Non-current
assets:
|
|
|
|
|
Investment in
associates
|
5,000
|
5,000
|
708
|
|
Property, equipment
and software, net
|
45,892
|
32,894
|
4,656
|
|
Intangible assets,
net
|
19,735
|
18,616
|
2,635
|
|
Goodwill
|
537
|
537
|
76
|
|
Deferred tax
assets
|
73,971
|
85,723
|
12,133
|
|
Operating lease
right-of-use assets
|
112,921
|
93,107
|
13,178
|
|
Total non-current
assets
|
258,056
|
235,877
|
33,386
|
|
Total
assets
|
596,972
|
489,518
|
69,287
|
|
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Short-term bank
loan
|
38,000
|
39,151
|
5,541
|
|
Accounts
payable
|
78,776
|
6,992
|
990
|
|
Salary and welfare
payables
|
75,630
|
104,504
|
14,792
|
|
Taxes
payable
|
115,990
|
113,819
|
16,110
|
|
Deferred
revenues
|
11,328
|
32,770
|
4,638
|
|
Advances from
customers
|
16,130
|
29,476
|
4,172
|
|
Accrued expenses and
other current liabilities
|
95,701
|
173,484
|
24,555
|
|
Operating lease
liabilities current
|
39,219
|
38,375
|
5,432
|
|
Convertible
note
|
278,472
|
282,604
|
40,000
|
|
Total current
liabilities
|
749,246
|
821,175
|
116,230
|
|
Non-current
liabilities:
|
|
|
|
|
Long-term
borrowing
|
99,274
|
106,390
|
15,059
|
|
Corporate
bond
|
18,545
|
19,058
|
2,697
|
|
Deferred tax
liabilities
|
175
|
156
|
22
|
|
Other non-current
liabilities
|
1,248
|
1,248
|
177
|
|
Operating lease
liabilities non-current
|
84,220
|
64,848
|
9,179
|
|
Derivative liabilitie
non-current
|
1,974
|
2,003
|
283
|
|
Total non-current
liabilities
|
205,436
|
193,703
|
27,417
|
|
Total
liabilities
|
954,682
|
1,014,878
|
143,647
|
|
|
|
|
|
|
Shareholders'
(deficit)/equity:
|
|
|
|
|
Ordinary shares
—Class A
|
31
|
31
|
4
|
|
Ordinary shares
—Class B
|
202
|
202
|
29
|
|
Additional paid-in
capital
|
1,272,959
|
1,294,110
|
183,169
|
|
Statutory
reserve
|
12,903
|
12,903
|
1,826
|
|
Accumulated other
comprehensive loss
|
(37,858)
|
-36,522
|
-5,169
|
|
Accumulated
deficit
|
(1,615,338)
|
-1,796,084
|
-254,219
|
|
Total Gridsum
shareholders' (deficit)/equity
|
(367,101)
|
-525,360
|
-74,360
|
|
Non-controlling
interest
|
9,391
|
|
|
|
Total shareholders'
(deficit)equity
|
(357,710)
|
-525,360
|
-74,360
|
|
Total liabilities
and shareholders' equity
|
596,972
|
489,518
|
69,287
|
|
|
GRIDSUM HOLDING
INC.
|
|
|
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
|
|
(All amounts in
thousands, except for share, per share and per ADS data,
unaudited)
|
|
|
|
|
|
|
|
|
For the Six Months
Ended
|
|
|
|
30-Jun-19
|
30-Jun-20
|
30-Jun-20
|
|
|
|
RMB
|
RMB
|
USD
|
|
|
Revenues:
|
|
|
|
|
|
Enterprise
|
118,257
|
81,943
|
11,598
|
|
|
e-Government and
other
|
11,901
|
48,467
|
6,860
|
|
|
Less: Business tax
and surcharges
|
(1,757)
|
(1,029)
|
(146)
|
|
|
Net
revenues
|
128,401
|
129,381
|
18,313
|
|
|
Cost of
revenues
|
(37,792)
|
(44,572)
|
(6,309)
|
|
|
Gross
profit
|
90,609
|
84,809
|
12,004
|
|
|
Operating
expenses:
|
|
|
|
|
|
Sales and marketing
expenses
|
(74,953)
|
(48,315)
|
(6,839)
|
|
|
Research and
development expenses
|
(183,088)
|
(94,098)
|
(13,319)
|
|
|
General and
administrative expenses
|
(116,764)
|
(89,986)
|
(12,737)
|
|
|
Total operating
expenses
|
(374,805)
|
(232,399)
|
(32,894)
|
|
|
Losses from
operations
|
(284,196)
|
(147,590)
|
(20,890)
|
|
|
Foreign exchange
loss
|
(751)
|
18
|
3
|
|
|
Interest expense,
net
|
(4,809)
|
(41,859)
|
(5,925)
|
|
|
Other
(expense)/income, net
|
1,017
|
4,634
|
656
|
|
|
Amortization of debt
discount
|
(19,931)
|
(7,388)
|
(1,046)
|
|
|
Gain on change in
fair value of derivative
liabilities
|
10,328
|
|
|
|
|
Loss before income
tax
|
(298,342)
|
(192,185)
|
(27,202)
|
|
|
Income tax
benefit
|
12,817
|
11,439
|
1,619
|
|
|
Net
loss
|
(285,525)
|
(180,746)
|
(25,583)
|
|
|
Less: Net income
(loss) attributable to non-controlling
interests
|
(609)
|
|
|
|
|
Net loss
attributable to Gridsum Holding Inc.
|
(284,916)
|
(180,746)
|
(25,583)
|
|
|
Net loss
attributable to Gridsum's ordinary
shareholders
|
(284,916)
|
(180,746)
|
(25,583)
|
|
|
|
|
|
|
|
|
Net loss
|
(285,525)
|
(180,746)
|
(25,583)
|
|
|
Foreign currency
translation adjustment, net of tax
|
10,032
|
1,336
|
189
|
|
|
Comprehensive
loss
|
(275,493)
|
(179,410)
|
(25,394)
|
|
|
Less: Comprehensive
income (loss) attributable to
non-controlling interests
|
(609)
|
|
|
|
|
Comprehensive loss
attributable to Gridsum
Holding Inc.
|
(274,884)
|
(179,410)
|
(25,394)
|
|
|
|
|
|
|
|
|
Weighted average
number of ordinary shares
used in per share calculations:
|
|
|
|
|
|
Basic and
diluted
|
34,315,488
|
34,622,313
|
34,622,313
|
|
|
Net loss per
ordinary share attributable to
Gridsum's ordinary shareholders:
|
|
|
|
|
|
Basic and
diluted
|
(8.30)
|
(5.22)
|
(0.74)
|
|
|
Net loss per ADS
attributable to Gridsum's
ordinary shareholders:
|
|
|
|
|
|
Basic and
diluted
|
(8.30)
|
(5.22)
|
(0.74)
|
|
GRIDSUM HOLDING
INC.
|
|
|
|
RECONCILIATION OF
GAAP AND NON-GAAP RESULTS
|
|
|
|
|
(All amounts in
thousands, except for share, per share and per ADS data,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months
Ended
|
|
|
|
|
|
30-Jun-19
|
30-Jun-20
|
30-Jun-20
|
|
|
|
|
|
RMB
|
RMB
|
USD
|
|
|
|
|
Reconciliation of
net loss attributable to Gridsum's ordinary shareholders
to non-GAAP net loss attributable to Gridsum's
ordinary shareholders
|
|
|
Net loss attributable
to Gridsum's ordinary
shareholders
|
(284,916)
|
(180,746)
|
(25,583)
|
|
|
|
|
Share-based
compensation
|
31,384
|
21,069
|
2,982
|
|
|
|
|
Non-GAAP net
loss attributable to Gridsum's
ordinary shareholders
|
(253,532)
|
(159,676)
|
(22,601)
|
|
|
|
|
Weighted average
number of ordinary shares
used in net loss per share attributable to
Gridsum's ordinary shareholders and non-
GAAP net loss per share attributable to Gridsum's
ordinary shareholders calculations:
|
|
|
|
|
|
|
|
Basic and
diluted
|
34,315,488
|
34,622,313
|
34,622,313
|
|
|
|
|
Net loss per ordinary
share attributable to
Gridsum's ordinary shareholders:
|
|
|
|
|
|
|
|
Basic and
diluted
|
(8.30)
|
(5.22)
|
(0.74)
|
|
|
|
|
Net loss per ADS
attributable to
Gridsum's ordinary shareholders:
|
|
|
|
|
|
|
|
Basic and
diluted
|
(8.30)
|
(5.22)
|
(0.74)
|
|
|
|
|
Non-GAAP net loss per
ordinary share attributable
to Gridsum's ordinary shareholders:
|
|
|
|
|
|
|
|
Basic and
diluted
|
(7.39)
|
(4.61)
|
(0.65)
|
|
|
|
|
Non-GAAP net loss per
ADS attributable to
Gridsum's ordinary shareholders:
|
|
|
|
|
|
|
|
Basic and
diluted
|
(7.39)
|
(4.61)
|
(0.65)
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
net loss to EBITDA and adjusted EBITDA
|
|
|
|
|
|
Net loss
|
(285,525)
|
(180,746)
|
(25,583)
|
|
|
|
|
Interest expense,
net
|
4,809
|
41,859
|
5,925
|
|
|
|
|
Income tax
expenses
|
(12,817)
|
(11,439)
|
(1,619)
|
|
|
|
|
Depreciation and
amortization expenses
|
18,158
|
24,811
|
3,512
|
|
|
|
|
EBITDA
|
(275,375)
|
(125,515)
|
(17,765)
|
|
|
|
|
Share-based
compensation
|
31,384
|
21,069
|
2,982
|
|
|
|
|
Adjusted
EBITDA
|
(243,991)
|
(104,446)
|
(14,783)
|
|
|
|
View original
content:http://www.prnewswire.com/news-releases/gridsum-reports-unaudited-financial-results-for-first-half-of-2020-301186975.html
SOURCE Gridsum Holding Inc.